| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| $14.75 | 7.6× | 0.87× | 1.29× | 21.76× | 171.3% | 0.0% | 0.0% | 16.9% | 11.5% | 0.0% | 16.1% | 0× | -10.26× | 0× | 21.71× | 8.2% | 5 | 0.45 | 3 | B+ | |
| $121.93 | 25.94× | 3.77× | 2.75× | 9.69× | 351.1% | 95.5% | 25.8% | 10.9% | 15.0% | 5.2% | 8.5% | 0.57× | -0.69× | 22.32× | 0.78× | 1.5% | 6 | 0.28 | 2 | C | |
| $139.64 | 82.46× | 8.22× | 5.43× | 28.68× | -41.6% | 74.8% | 27.2% | 8.2% | 12.3% | 5.1% | 9.1% | 3.49× | 5.84× | 2.3× | 2.24× | 5.0% | 5 | 1.52 | 1 | D+ | |
| $54.21 | 34.02× | 10.4× | 18.33× | 26.53× | -55.8% | 70.2% | 65.8% | 53.9% | 30.6% | 17.9% | 2.5% | 0.36× | 0.42× | 26.38× | 1.43× | 3.3% | 4 | 6.5 | 3 | B | |
| $124.35 | 39.73× | 13.89× | 8.7× | 27.06× | -64.8% | 86.0% | 51.9% | 21.8% | 34.8% | 13.6% | 1.4% | 1.54× | 1.48× | 14.12× | 0.91× | 5.0% | 6 | 3.83 | 3 | B | |
| $98.81 | 50.79× | 3.67× | 5.91× | 16.54× | -25.0% | 18.0% | 2.6% | 12.3% | 7.7% | 0.1% | 0.3% | 1.77× | 5.38× | 0.16× | 79.85× | 0.7% | 6 | 0.36 | 2 | C | |
| Peer median | — | 39.73× | 8.22× | 5.91× | 26.53× | -41.6% | 74.8% | 27.2% | 12.3% | 15.0% | 5.2% | 2.5% | 1.54× | 1.48× | 14.12× | 1.43× | 3.3% | 6 | 1.52 | 2 | — |





